Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $193k initial cash invested.
-8.1%
Cash On Cash
4.67%
Cap Rate
0.75
DSCR
$6,075
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,075 income − $7,379 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,344
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,075
Total Expenses
$7,379
Mortgage P&I
71%
$4,305
Property Taxes
12%
$711
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668